![]() |
Qualys, Inc. (QLYS) DCF -Bewertung
US | Technology | Software - Infrastructure | NASDAQ
|

- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Qualys, Inc. (QLYS) Bundle
Als Anleger oder Analyst ist dieser (QLYS) DCF-Taschenrechner Ihr Anlaufwerk für eine genaue Bewertung. Mit echten Daten von Qualys, Inc. geladen, können Sie Prognosen anpassen und die Auswirkungen sofort beobachten.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 363.0 | 411.2 | 489.7 | 554.5 | 607.6 | 691.4 | 786.8 | 895.3 | 1,018.8 | 1,159.4 |
Revenue Growth, % | 0 | 13.28 | 19.1 | 13.22 | 9.58 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 |
EBITDA | 134.9 | 125.3 | 168.3 | 190.1 | 187.2 | 231.1 | 262.9 | 299.2 | 340.5 | 387.5 |
EBITDA, % | 37.16 | 30.47 | 34.37 | 34.28 | 30.81 | 33.42 | 33.42 | 33.42 | 33.42 | 33.42 |
Depreciation | 32.8 | 35.9 | 34.6 | 27.0 | .0 | 41.1 | 46.8 | 53.2 | 60.6 | 68.9 |
Depreciation, % | 9.05 | 8.73 | 7.07 | 4.87 | 0 | 5.94 | 5.94 | 5.94 | 5.94 | 5.94 |
EBIT | 102.0 | 89.4 | 133.7 | 163.1 | 187.2 | 190.0 | 216.2 | 246.0 | 279.9 | 318.6 |
EBIT, % | 28.11 | 21.74 | 27.3 | 29.41 | 30.81 | 27.48 | 27.48 | 27.48 | 27.48 | 27.48 |
Total Cash | 356.0 | 405.3 | 321.3 | 425.6 | 381.4 | 555.6 | 632.3 | 719.5 | 818.7 | 931.7 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 100.2 | 109.0 | 121.8 | 146.2 | 164.6 | 183.1 | 208.4 | 237.1 | 269.9 | 307.1 |
Account Receivables, % | 27.6 | 26.51 | 24.87 | 26.37 | 27.08 | 26.49 | 26.49 | 26.49 | 26.49 | 26.49 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | .7 | 1.3 | 2.8 | 1.0 | 1.3 | 2.0 | 2.3 | 2.6 | 3.0 | 3.4 |
Accounts Payable, % | 0.2014 | 0.3152 | 0.57339 | 0.17819 | 0.20903 | 0.29544 | 0.29544 | 0.29544 | 0.29544 | 0.29544 |
Capital Expenditure | -30.0 | -25.7 | -24.0 | -8.8 | -12.3 | -31.8 | -36.2 | -41.2 | -46.9 | -53.4 |
Capital Expenditure, % | -8.28 | -6.24 | -4.9 | -1.58 | -2.03 | -4.61 | -4.61 | -4.61 | -4.61 | -4.61 |
Tax Rate, % | 17.23 | 17.23 | 17.23 | 17.23 | 17.23 | 17.23 | 17.23 | 17.23 | 17.23 | 17.23 |
EBITAT | 91.6 | 71.0 | 108.0 | 138.4 | 155.0 | 158.6 | 180.5 | 205.4 | 233.8 | 266.0 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -5.1 | 72.9 | 107.3 | 130.3 | 124.6 | 150.1 | 166.1 | 189.0 | 215.0 | 244.7 |
WACC, % | 6.66 | 6.66 | 6.66 | 6.66 | 6.66 | 6.66 | 6.66 | 6.66 | 6.66 | 6.66 |
PV UFCF | ||||||||||
SUM PV UFCF | 785.8 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 254 | |||||||||
Terminal Value | 9,566 | |||||||||
Present Terminal Value | 6,930 | |||||||||
Enterprise Value | 7,716 | |||||||||
Net Debt | -185 | |||||||||
Equity Value | 7,901 | |||||||||
Diluted Shares Outstanding, MM | 37 | |||||||||
Equity Value Per Share | 211.51 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real QLYS financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on Qualys’ valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Customizable Security Parameters: Adjust essential metrics such as vulnerability detection rates, compliance scores, and asset management settings.
- Instant Threat Assessment: Provides real-time risk evaluations and security posture reports at the click of a button.
- Enterprise-Level Precision: Leverages Qualys's extensive database for accurate and reliable security insights.
- Effortless Compliance Tracking: Simplifies the process of monitoring and reporting compliance across various standards.
- Efficiency Boost: Streamlines security operations, reducing the need for manual intervention and complex setups.
How It Functions
- Download: Obtain the pre-formatted Excel file containing Qualys, Inc.'s (QLYS) financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC as needed.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and compare results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Qualys, Inc. (QLYS)?
- Accurate Data: Up-to-date Qualys financials provide trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on Qualys.
- User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.
Who Should Use Qualys, Inc. (QLYS)?
- Cybersecurity Students: Understand vulnerability management and apply concepts using real-world scenarios.
- Researchers: Integrate advanced security models into studies or academic projects.
- IT Professionals: Evaluate your security strategies and assess compliance outcomes for Qualys solutions.
- Security Analysts: Enhance your analysis with a comprehensive, customizable security assessment framework.
- Business Leaders: Discover how leading firms like Qualys approach cybersecurity challenges and solutions.
What the Template Contains
- Pre-Filled Data: Contains Qualys, Inc.'s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate Qualys, Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visualizations and tables summarizing key valuation outcomes.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.